10.98
Revenue¥B
8.470
8.911
9.099
9.599
9.984
10.39
10.72
10.91
11.29
11.59
12.05
3.02%
3.70%
44
17.58
Revenue growth%
6.17
3.28
4.87
3.37
4.14
1.54
2.52
3.65
5.27
4.29
16.87
3.65
3.90
26
24.54
Gross margin%
8.72
8.86
11.67
11.10
11.71
10.86
10.11
10.42
9.67
9.75
12.52
10.11
10.27
83
20.41
Operating margin%
28.84
31.71
33.03
34.84
35.64
35.33
33.87
32.39
32.75
32.86
20.30
32.86
32.94
74
6.07
Net margin%
9.86
11.90
10.45
8.85
9.57
10.46
7.95
7.61
7.54
8.95
27.66
7.95
9.26
81
23.82
P/E ratio (avg)x
20.67
20.58
22.43
23.88
24.41
26.04
25.67
26.10
25.10
22.43
17.79
25.67
24.14
21
22.44
EV/EBITx
11.19
11.53
11.75
13.87
15.44
16.80
18.09
19.33
21.96
21.64
23.78
19.33
16.12
58
4.07
FCF yield (avg)%
26.80
29.54
27.21
27.74
30.71
32.58
31.52
31.70
29.12
28.44
3.87
31.52
29.33
12
2.42
FCF margin%
13.21
14.75
16.93
16.53
19.24
20.73
19.54
18.57
18.34
17.22
2.81
18.57
17.78
53
1.378
FCF / Net incomex
1.130
0.970
0.958
1.021
1.053
0.974
0.997
1.034
0.997
0.851
0.955
0.997
0.997
39
7.81
ROIC%
27.66
28.16
26.29
25.82
24.19
23.20
20.56
23.16
20.30
23.18
3.10
23.16
23.70
48
26.26
Return on equity%
19.83
21.95
23.27
22.73
24.93
22.63
24.72
26.54
26.35
24.16
28.41
24.72
23.72
27
26.37
Return on assets%
25.54
26.15
25.23
28.18
29.87
32.68
31.69
34.32
31.58
29.11
27.34
31.69
29.49
57
1.52
EPS¥
0.71
0.72
0.72
0.84
0.84
0.97
0.98
1.14
1.27
1.34
1.60
9.85%
6.96%
—
7.46
EPS growth%
30.34
28.08
25.34
23.75
22.40
20.04
20.66
20.60
21.11
24.11
26.13
20.66
23.08
41
2.07
Bookvalue per sh¥
1.94
1.70
1.84
1.67
1.77
1.52
1.32
1.16
1.11
1.16
1.94
(8.13%)
(4.44%)
—
1.39
FCF per share¥
0.74
0.75
0.69
0.79
0.86
0.96
1.01
1.11
1.18
1.12
0.63
5.49%
4.09%
—
0.75
Dividend per sh¥
2.69
2.66
3.01
3.28
3.37
3.58
3.88
4.35
4.95
5.37
1.01
9.76%
6.76%
—
2.55
Div yield (avg)%
6.84
6.80
9.03
7.41
9.59
8.66
10.42
7.54
7.07
6.60
3.18
7.54
7.47
50
17.68
Payout ratio%
13.16
14.23
16.04
19.01
21.70
19.43
18.38
17.86
17.95
17.35
26.91
17.95
17.90
68
2.082
Shares (diluted)B
2.079
1.977
1.937
1.766
1.591
1.719
1.854
1.970
1.935
2.157
2.120
6.27%
0.99%
17
6.17
Buyback yield%
30.94
29.75
31.48
33.52
33.42
31.36
34.05
33.56
35.56
36.17
29.43
34.05
33.47
82
0.255
D/E ratiox
1.488
1.551
1.752
1.839
2.062
2.394
2.834
3.334
3.281
3.621
1.769
3.281
2.228
72
7.136
Enterprise value¥B
3.657
3.576
3.834
3.940
3.628
3.616
4.086
4.621
5.192
5.418
11.20
8.35%
3.42%
82
4.821
LT debt¥B
7.474
7.782
8.882
10.20
10.25
11.94
13.28
13.33
13.12
15.47
8.959
8.58%
8.13%
17
Revenue
¥11.59B
3.70%
1.00×
Cost of revenue
¥8.111B
3.70%
1.00×
Operating expenses
¥2.567B
4.26%
1.06×
Goodwill & intangibles
18.57%
Spread over hurdle
(2.14%)